XML 30 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 59 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net Loss $ (696,221) $ (693,906) $ (1,699,223)
Adjustments for non-cash items:      
Amortization and depreciation 9,485 8,496 62,477
Common stock value issued for compensation 291,066 63,750 354,816
Stock option based compensation 45,000   45,000
Changes in operating assets and liabilities:      
Changes in accounts payable and accrued liabilities (4,160) (1,004) 16,885
Changes in accounts payable related party 17,317   17,317
Changes in interest on loan 1,065   1,065
Changes in interest on loans related party 44,132 19,425 72,527
Changes in prepaid expenses 710 (600)  
NET CASH USED IN OPERATING ACTIVITIES (291,606) (603,839) (1,129,137)
CASH FLOWS FROM INVESTING ACTIVITIES      
License     (10,000)
Computer equipment     (11,526)
Computer software     (14,446)
Equipment (15,578) (1,000) (45,160)
NET CASH USED IN INVESTING ACTIVITIES (15,578) (1,000) 81,132
CASH FLOWS FROM FINANCING ACTIVITIES      
Common stock issuance     206,702
Stock subscriptions     400,000
Proceeds (payments) from convertible loan-related party     23,800
Proceeds (payments) from loan 99,964   99,964
Proceeds (payments) from loan-related party 238,000 315,000 553,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 337,964 315,000 1,283,466
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 30,780 (289,839) 73,197
CASH AND CASH EQUIVALENTS      
Initial cash and cash equivalents 42,417 332,256  
Final cash and cash equivalents 73,197 42,417 73,197
Supplemental disclosures of cash flow information:      
Shares issued in settlement of convertible note     32,768
Common stock issued to satisfy common stock payable   $ (400,000) $ (400,000)